405 Yearwood Ln #21CJarrellTX76537
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Jarrell at 405 Yearwood Ln #21C, Jarrell, TX, 76537 earns $95/mo cash flow from $1,340/mo rent with a $857/mo payment. Total monthly income totals $1,340/mo, and annual cash flow totals $1,141/yr on $58,013 capital. ROI tracks 21.88% on current figures, and rental yield reads 9.19% at a $175,000 purchase. Equity gained on principal adds $1,129/yr, and 5% annual appreciation supports $48,349 over five years. Five-year ROI reaches 114.69% and total cumulative return in cash sums $66,535. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,340/mo property income instead of your personal income.
Condo
Built in 2018
4,748 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76537, Jarrell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,016 (100%) |
| Owner Occupied HU | 6,922 (86.4%) |
| Renter Occupied HU | 769 ( 9.6%) |
| Vacant Housing Units | 325 ( 4.1%) |
| Median Home Value | $389,538 |
| Average Home Value | $457,281 |
Housing Distribution
Address Breakdown
Residential
7,662
Single Family
7,389
Multi-Family
273
Businesses
333
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices